Nifty
Sensex
:
:
24800.85
81343.46
187.85 (0.76%)
626.91 (0.78%)

IT - Software

Rating :
77/99

BSE: 538734 | NSE: Not Listed

549.05
18-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  568
  •  568
  •  543.2
  •  556.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  34297
  •  18807655
  •  699.00
  •  182.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 897.11
  • 25.63
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 872.63
  • 0.46%
  • 3.83

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.35%
  • 4.13%
  • 32.53%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 7.99%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.76
  • 4.47
  • 5.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.97
  • 6.37
  • 13.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.79
  • 55.11
  • 149.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.49
  • 20.35
  • 19.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.99
  • 1.87
  • 2.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.38
  • 11.15
  • 12.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
78.27
72.95
7.29%
62.58
52.09
20.14%
58.27
53.44
9.04%
53.82
41.01
31.24%
Expenses
65.95
51.15
28.93%
51.99
49.85
4.29%
48.45
52.09
-6.99%
42.47
34.69
22.43%
EBITDA
12.32
21.80
-43.49%
10.59
2.24
372.77%
9.82
1.36
622.06%
11.35
6.32
79.59%
EBIDTM
15.74%
29.89%
16.92%
4.29%
16.84%
2.54%
21.08%
15.41%
Other Income
1.47
0.50
194.00%
0.73
1.03
-29.13%
0.93
0.29
220.69%
0.51
0.58
-12.07%
Interest
1.06
2.30
-53.91%
0.81
2.21
-63.35%
1.32
2.24
-41.07%
1.52
1.69
-10.06%
Depreciation
1.25
1.34
-6.72%
1.30
1.05
23.81%
1.33
1.06
25.47%
1.29
1.05
22.86%
PBT
11.48
18.66
-38.48%
9.21
0.01
92,000.00%
8.09
-1.65
-
9.05
4.15
118.07%
Tax
4.26
0.64
565.62%
2.32
-1.53
-
5.55
-1.60
-
2.53
0.51
396.08%
PAT
7.22
18.02
-59.93%
6.89
1.54
347.40%
2.54
-0.05
-
6.52
3.64
79.12%
PATM
9.22%
24.71%
11.01%
2.97%
4.37%
-0.10%
12.12%
8.88%
EPS
7.11
13.75
-48.29%
6.71
1.76
281.25%
3.02
0.97
211.34%
5.43
3.33
63.06%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
252.94
219.50
202.89
185.23
197.38
176.40
140.70
143.95
132.79
107.89
78.97
Net Sales Growth
15.24%
8.19%
9.53%
-6.16%
11.89%
25.37%
-2.26%
8.40%
23.08%
36.62%
 
Cost Of Goods Sold
30.21
30.11
22.49
17.28
15.14
11.62
17.45
52.90
35.27
32.44
14.67
Gross Profit
222.73
189.38
180.40
167.95
182.24
164.78
123.24
91.05
97.52
75.45
64.30
GP Margin
88.06%
86.28%
88.92%
90.67%
92.33%
93.41%
87.59%
63.25%
73.44%
69.93%
81.42%
Total Expenditure
208.86
186.49
178.87
167.61
147.25
152.16
119.39
121.59
109.99
88.51
62.14
Power & Fuel Cost
-
0.61
0.35
0.30
0.52
0.51
0.54
0.40
0.50
0.41
0.00
% Of Sales
-
0.28%
0.17%
0.16%
0.26%
0.29%
0.38%
0.28%
0.38%
0.38%
0%
Employee Cost
-
82.12
36.21
28.92
35.33
40.75
41.68
30.81
34.89
28.19
22.91
% Of Sales
-
37.41%
17.85%
15.61%
17.90%
23.10%
29.62%
21.40%
26.27%
26.13%
29.01%
Manufacturing Exp.
-
27.40
39.85
35.51
28.84
80.48
48.10
0.48
6.00
6.04
0.55
% Of Sales
-
12.48%
19.64%
19.17%
14.61%
45.62%
34.19%
0.33%
4.52%
5.60%
0.70%
General & Admin Exp.
-
18.75
8.86
6.40
9.71
9.54
10.60
11.16
29.15
19.82
21.95
% Of Sales
-
8.54%
4.37%
3.46%
4.92%
5.41%
7.53%
7.75%
21.95%
18.37%
27.80%
Selling & Distn. Exp.
-
0.30
0.27
0.08
0.13
0.36
0.49
0.56
1.62
1.17
1.31
% Of Sales
-
0.14%
0.13%
0.04%
0.07%
0.20%
0.35%
0.39%
1.22%
1.08%
1.66%
Miscellaneous Exp.
-
3.85
4.75
6.27
5.12
8.90
0.53
3.37
2.54
0.44
1.31
% Of Sales
-
1.75%
2.34%
3.38%
2.59%
5.05%
0.38%
2.34%
1.91%
0.41%
0.95%
EBITDA
44.08
33.01
24.02
17.62
50.13
24.24
21.31
22.36
22.80
19.38
16.83
EBITDA Margin
17.43%
15.04%
11.84%
9.51%
25.40%
13.74%
15.15%
15.53%
17.17%
17.96%
21.31%
Other Income
3.64
2.40
1.68
1.55
1.83
2.79
2.64
1.82
1.31
0.85
0.88
Interest
4.71
9.73
11.05
13.35
17.38
17.79
16.59
15.55
11.78
7.65
6.35
Depreciation
5.17
4.50
3.03
3.38
3.88
4.24
4.19
3.64
3.03
2.45
1.98
PBT
37.83
21.18
11.62
2.44
30.70
5.01
3.17
5.00
9.31
10.13
9.37
Tax
14.66
-1.98
3.96
0.44
8.56
1.57
0.58
0.62
4.79
3.20
3.29
Tax Rate
38.75%
-9.35%
34.08%
18.03%
27.88%
31.34%
11.37%
10.00%
51.45%
31.59%
35.11%
PAT
23.17
30.89
9.20
1.99
22.15
3.44
4.52
5.57
4.52
6.84
6.01
PAT before Minority Interest
23.17
30.89
9.52
1.99
22.15
3.44
4.52
5.57
4.52
6.93
6.08
Minority Interest
0.00
0.00
-0.32
0.00
0.00
0.00
0.00
0.00
0.00
-0.09
-0.07
PAT Margin
9.16%
14.07%
4.53%
1.07%
11.22%
1.95%
3.21%
3.87%
3.40%
6.34%
7.61%
PAT Growth
0.09%
235.76%
362.31%
-91.02%
543.90%
-23.89%
-18.85%
23.23%
-33.92%
13.81%
 
EPS
14.21
18.95
5.64
1.22
13.59
2.11
2.77
3.42
2.77
4.20
3.69

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
198.30
162.86
89.14
89.95
70.97
71.88
51.54
40.71
36.81
21.17
Share Capital
15.43
15.43
11.12
11.12
11.12
11.09
9.14
9.10
9.06
6.66
Total Reserves
172.93
147.43
78.02
78.84
59.85
60.65
42.17
31.32
27.63
14.51
Non-Current Liabilities
-6.31
-0.97
-2.16
1.04
3.45
6.95
8.51
18.59
17.97
24.02
Secured Loans
0.90
0.40
1.10
2.68
4.05
6.97
8.51
13.26
13.09
18.89
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.10
0.00
0.00
0.00
0.00
0.00
0.23
0.00
0.00
0.00
Current Liabilities
112.24
126.08
165.89
157.21
177.82
150.55
137.56
120.60
67.86
53.67
Trade Payables
33.22
46.35
64.70
51.02
51.26
29.52
18.70
21.03
10.48
7.80
Other Current Liabilities
22.25
18.10
16.34
12.55
11.08
12.14
5.21
5.92
8.18
11.55
Short Term Borrowings
53.18
59.30
84.03
92.48
114.33
107.48
106.72
83.03
37.53
23.93
Short Term Provisions
3.59
2.34
0.83
1.15
1.16
1.42
6.94
10.63
11.68
10.40
Total Liabilities
304.23
295.93
252.87
248.20
252.24
229.38
197.61
179.93
122.80
99.01
Net Block
40.08
44.84
22.64
25.67
28.33
28.07
28.36
28.60
26.35
24.20
Gross Block
69.02
89.91
41.11
41.17
40.04
35.73
31.99
41.11
36.02
31.30
Accumulated Depreciation
28.94
45.07
18.47
15.50
11.72
7.66
3.63
12.51
9.67
7.10
Non Current Assets
80.53
75.97
31.36
40.43
42.25
37.61
36.71
32.05
34.49
33.53
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.00
Non Current Investment
26.45
18.63
0.08
0.08
0.08
0.05
0.08
0.10
0.13
3.42
Long Term Loans & Adv.
8.99
6.17
4.35
9.34
11.30
7.41
2.11
3.35
8.01
5.92
Other Non Current Assets
5.02
6.33
4.29
5.34
2.55
2.07
6.16
0.00
0.00
0.00
Current Assets
220.57
219.96
221.50
207.77
209.99
191.77
160.90
147.88
87.76
65.48
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
5.75
0.00
0.00
0.00
Inventories
4.36
0.96
3.15
7.92
0.56
8.08
10.83
58.53
28.29
21.64
Sundry Debtors
159.46
181.44
125.39
110.66
112.84
115.54
92.62
58.19
34.65
26.15
Cash & Bank
43.04
26.70
9.72
10.57
17.48
8.79
5.54
10.64
11.08
5.22
Other Current Assets
13.70
3.23
2.67
2.47
79.12
59.37
46.18
20.52
13.74
12.46
Short Term Loans & Adv.
9.92
7.64
80.56
76.15
8.81
8.90
11.40
16.28
11.21
11.04
Net Current Assets
108.33
93.88
55.62
50.57
32.17
41.22
23.34
27.28
19.90
11.80
Total Assets
301.10
295.93
252.86
248.20
252.24
229.38
197.61
179.93
122.81
99.01

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
46.98
26.40
22.71
35.70
23.78
-3.46
5.02
-30.79
2.50
-4.36
PBT
28.91
13.48
2.44
30.70
5.01
5.11
6.20
9.31
10.13
9.13
Adjustment
19.14
14.23
20.13
23.03
26.94
16.08
18.71
9.89
5.49
8.81
Changes in Working Capital
7.75
4.99
-3.29
-9.15
-1.30
-19.90
-15.14
-50.00
-12.88
-22.25
Cash after chg. in Working capital
55.80
32.69
19.27
44.58
30.65
1.29
9.77
-30.79
2.75
-4.31
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.82
-6.29
3.44
-8.88
-6.87
-4.75
-4.75
0.00
-0.25
-0.04
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-8.51
-1.29
0.50
3.55
-0.43
-7.76
-9.71
-4.51
-4.74
-2.59
Net Fixed Assets
4.62
-1.88
0.06
-1.12
-4.31
-3.99
8.60
-4.93
-4.52
Net Investments
-11.79
-56.28
0.00
0.00
-0.02
0.85
0.06
-0.02
3.18
Others
-1.34
56.87
0.44
4.67
3.90
-4.62
-18.37
0.44
-3.40
Cash from Financing Activity
-20.04
-20.81
-23.87
-38.88
-23.21
10.82
2.56
34.86
8.09
8.19
Net Cash Inflow / Outflow
18.43
4.30
-0.65
0.37
0.14
-0.40
-2.13
-0.44
5.86
1.24
Opening Cash & Equivalents
14.00
0.08
0.73
0.36
0.22
0.63
2.76
11.08
5.22
3.98
Closing Cash & Equivalent
32.43
14.00
0.08
0.73
0.36
0.22
0.63
10.64
11.08
5.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
122.07
105.54
80.18
80.92
63.83
64.69
51.04
40.38
36.26
28.89
ROA
10.29%
3.47%
0.80%
8.85%
1.43%
2.12%
2.95%
2.99%
6.25%
6.14%
ROE
17.59%
7.55%
2.23%
27.53%
4.82%
7.35%
12.15%
11.82%
24.20%
28.72%
ROCE
16.23%
12.30%
8.70%
25.32%
11.93%
12.10%
14.10%
18.17%
21.47%
21.64%
Fixed Asset Turnover
2.76
3.10
4.50
4.86
4.66
4.16
3.94
3.44
3.21
2.52
Receivable days
283.43
276.00
232.57
206.65
236.28
270.00
191.20
127.60
102.84
120.86
Inventory Days
4.42
3.70
10.91
7.84
8.94
24.53
87.93
119.32
84.46
100.04
Payable days
482.17
901.09
1222.04
220.22
106.93
76.24
84.33
67.86
42.08
78.68
Cash Conversion Cycle
-194.31
-621.39
-978.56
-5.74
138.29
218.29
194.80
179.06
145.22
142.22
Total Debt/Equity
0.29
0.37
0.97
1.08
1.72
1.64
2.29
2.44
1.57
2.43
Interest Cover
3.97
2.22
1.18
2.77
1.28
1.31
1.40
1.79
2.32
2.48

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.